As of 2024-12-14, the Intrinsic Value of Blackrock Income and Growth Investment Trust PLC (BRIG.L) is
116.71 GBP. This BRIG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 200.00 GBP, the upside of Blackrock Income and Growth Investment Trust PLC is
-41.60%.
The range of the Intrinsic Value is 92.22 - 160.96 GBP
116.71 GBP
Intrinsic Value
BRIG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
92.22 - 160.96 |
116.71 |
-41.6% |
| DCF (Growth 10y) |
99.63 - 162.78 |
122.42 |
-38.8% |
| DCF (EBITDA 5y) |
50.30 - 84.36 |
61.82 |
-69.1% |
| DCF (EBITDA 10y) |
70.80 - 102.86 |
82.22 |
-58.9% |
| Fair Value |
221.17 - 221.17 |
221.17 |
10.58% |
| P/E |
42.64 - 133.68 |
92.99 |
-53.5% |
| EV/EBITDA |
16.27 - 109.21 |
43.81 |
-78.1% |
| EPV |
218.08 - 287.98 |
253.03 |
26.5% |
| DDM - Stable |
56.33 - 128.81 |
92.57 |
-53.7% |
| DDM - Multi |
85.94 - 140.62 |
105.71 |
-47.1% |
BRIG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39.97 |
| Beta |
0.91 |
| Outstanding shares (mil) |
0.20 |
| Enterprise Value (mil) |
42.26 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.59% |
| Cost of Debt |
4.53% |
| WACC |
10.04% |